VIKING PIZZA OG GRILL AS

2317 HAMAR

Finances

Share Ownership

Return on Equity

120,73 %

Current Ratio

1,39

Debt-to-Equity Ratio

0,29

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 751 000	3 474 000	2 524 000	3 084 000
Net Income	332 000	36 000	−125 000	−42 000
Total Assets	974 000	500 000	345 000	455 000
Total Equity	275 000	−57 000	−93 000	32 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 751 000	3 474 000	2 524 000	3 084 000
Expenditure	4 321 000	3 422 000	2 674 000	3 136 000
Operating Profit	431 000	52 000	−150 000	−52 000
Financial Income	0	0	0	0
Financial Costs	6 000	6 000	10 000	1 000
Financial Balance	−6 000	−6 000	−10 000	−1 000
Earnings Before Tax	425 000	46 000	−160 000	−53 000
Tax	94 000	10 000	−35 000	−12 000
Net Income	332 000	36 000	−125 000	−42 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	112 000	139 000	197 000	74 000
Total Current Assets	861 000	361 000	147 000	381 000
Total Assets	974 000	500 000	345 000	455 000
Total Retained Equity	245 000	−87 000	−123 000	2 000
Total Equity	275 000	−57 000	−93 000	32 000
Total Long-Term Debt	81 000	105 000	134 000	0
Total Current Debt	618 000	451 000	303 000	423 000
Total Equity and Debt	974 000	500 000	345 000	455 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 751 000	3 474 000	2 487 000	3 082 000
Other Income	0	0	38 000	2 000
Revenue	4 751 000	3 474 000	2 524 000	3 084 000
Cost of Goods Sold	1 844 000	1 383 000	1 062 000	1 324 000
Salary Costs	1 874 000	1 506 000	1 118 000	1 335 000
Depreciation	54 000	49 000	44 000	29 000
Impairment	0	0	0	0
Expenditure	4 321 000	3 422 000	2 674 000	3 136 000
Operating Profit	431 000	52 000	−150 000	−52 000
Financial Income	0	0	0	0
Financial Costs	6 000	6 000	10 000	1 000
Financial Balance	−6 000	−6 000	−10 000	−1 000
Dividends	0	0	0	0
Net Income	332 000	36 000	−125 000	−42 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	7 000	24 000	34 000	11 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	106 000	114 000	163 000	64 000
Total Tangible Assets	106 000	114 000	163 000	64 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	112 000	139 000	197 000	74 000
Stock	52 000	23 000	28 000	32 000
Total Investments	0	0	0	0
Cash, Bank	777 000	305 000	88 000	343 000
Total Current Assets	861 000	361 000	147 000	381 000
Total Assets	974 000	500 000	345 000	455 000
Total Equity	275 000	−57 000	−93 000	32 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	81 000	105 000	134 000	0
Creditors	219 000	147 000	136 000	184 000
Unpaid Taxes	151 000	105 000	64 000	99 000
Dividends	0	0	0	0
Other Current Debt	171 000	199 000	103 000	140 000
Total Current Debt	618 000	451 000	303 000	423 000
Total Equity and Debt	974 000	500 000	345 000	455 000

Financial indicators	2022	2021	2020	2019
Return on Equity	120,73 %	−63,16 %	134,41 %	−131,25 %
Debt-to-Equity Ratio	0,29	−1,84	−1,44	0
Operating Profit Margin	9,07 %	1,5 %	−5,94 %	−1,69 %
Current Ratio	1,39	0,8	0,49	0,9
Quick Ratio	1,52	0,84	0,53	0,97
Equity Ratio	0,28	−0,11	−0,27	0,07
Gross Profit Margin	61,19 %	60,19 %	57,92 %	57,07 %